ADANIPOWER Relative Valuation - Adani Power Ltd

Watchlist Manager

Watchlist

Price: 184.29 INR 1.62% Market Closed

Market Cap: ₹3.6T

	Adani Power Ltd NSE:ADANIPOWER	IN
	Chemipro Kasei Kaisha Ltd TSE:4960	JP
	Rajnish Wellness Ltd BSE:541601	IN
K	KGHM Polska Miedz SA OTC:KGHPF	PL
	Wilson Sons Holdings Brasil SA BOVESPA:PORT3	BR
B	Bear Electric Appliance Co Ltd SZSE:002959	CN
	Bank of Guiyang Co Ltd SSE:601997	CN
	Treasure Factory Co Ltd TSE:3093	JP
C	Casa Systems Inc F:6CS	US
	GN Store Nord A/S OTC:GGNDF	DK
	PSQ Holdings Inc NYSE:PSQH	US
	Zhuhai Rundu Pharmaceutical Co Ltd SZSE:002923	CN
H	Hangzhou Heshun Technology Co Ltd SZSE:301237	CN

Multiples-Based Value

The Multiples-Based Value for Adani Power Ltd (ADANIPOWER) under the Base Case is hidden INR. Compared with the current market price of 184.29 INR, the stock appears hidden .

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

ADANIPOWER Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN		Adani Power Ltd NSE:ADANIPOWER	3.5T INR	6.6	31	19.1	24.8
US		Vistra Corp NYSE:VST	55.4B USD	3.1	73.7	14.5	34.5
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.7T INR	2	15.8	10.3	15.6
CN		CGN Power Co Ltd SZSE:003816	224.2B CNY	3	23	21.7	21.7
TH	G	Gulf Energy Development PCL SET:GULF	888.9B THB	7.4	41.6	46.8	55.9
CN		China National Nuclear Power Co Ltd SSE:601985	178.9B CNY	2.2	20.8	19.9	19.9
DE		Uniper SE XETRA:UN0	17.1B EUR	0.3	12.3	7.8	15.9
US		Talen Energy Corp NASDAQ:TLN	15.8B USD	6.2	-72.9	63.6	-760.6
CN		SDIC Power Holdings Co Ltd SSE:600886	105.8B CNY	2	16.2	12.7	12.7
CN		Huaneng Power International Inc SSE:600011	97.2B CNY	0.4	8.3	11.9	11.9

				Revenue Growth	P/S to Growth
IN		Adani Power Ltd NSE:ADANIPOWER	Average P/S: 5.3 6.6	10%	0.7
US		Vistra Corp NYSE:VST	3.1	14%	0.2
SA		ACWA Power Co SAU:2082	24.9	21%	1.2
IN		NTPC Ltd NSE:NTPC	2	6%	0.3
CN		CGN Power Co Ltd SZSE:003816	3	6%	0.5
TH	G	Gulf Energy Development PCL SET:GULF	7.4	8%	0.9
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
DE		Uniper SE XETRA:UN0	0.3	2%	0.1
US		Talen Energy Corp NASDAQ:TLN	6.2	28%	0.2
CN		SDIC Power Holdings Co Ltd SSE:600886	2	2%	1
CN		Huaneng Power International Inc SSE:600011	0.4	-1%	N/A

				Earnings Growth	PEG
IN		Adani Power Ltd NSE:ADANIPOWER	Average P/E: 34.2 31	8%	3.9
US		Vistra Corp NYSE:VST	73.7	80%	0.9
SA		ACWA Power Co SAU:2082	99.6	35%	2.8
IN		NTPC Ltd NSE:NTPC	15.8	5%	3.2
CN		CGN Power Co Ltd SZSE:003816	23	8%	2.9
TH	G	Gulf Energy Development PCL SET:GULF	41.6	21%	2
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	6%	3.5
DE		Uniper SE XETRA:UN0	12.3	-23%	N/A
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -72.9	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	16.2	7%	2.3
CN		Huaneng Power International Inc SSE:600011	8.3	-8%	N/A

				EBITDA Growth	EV/EBITDA to Growth
IN		Adani Power Ltd NSE:ADANIPOWER	Average EV/EBITDA: 26.6 19.1	13%	1.5
US		Vistra Corp NYSE:VST	14.5	22%	0.7
SA		ACWA Power Co SAU:2082	64.7	42%	1.5
IN		NTPC Ltd NSE:NTPC	10.3	8%	1.3
CN		CGN Power Co Ltd SZSE:003816	21.7	34%	0.6
TH	G	Gulf Energy Development PCL SET:GULF	46.8	11%	4.3
CN		China National Nuclear Power Co Ltd SSE:601985	19.9	29%	0.7
DE		Uniper SE XETRA:UN0	7.8	0%	N/A
US		Talen Energy Corp NASDAQ:TLN	63.6	100%	0.6
CN		SDIC Power Holdings Co Ltd SSE:600886	12.7	28%	0.5
CN		Huaneng Power International Inc SSE:600011	11.9	29%	0.4

				EBIT Growth	EV/EBIT to Growth
IN		Adani Power Ltd NSE:ADANIPOWER	Average EV/EBIT: 29.3 24.8	12%	2.1
US		Vistra Corp NYSE:VST	34.5	42%	0.8
SA		ACWA Power Co SAU:2082	80.2	43%	1.9
IN		NTPC Ltd NSE:NTPC	15.6	8%	1.9
CN		CGN Power Co Ltd SZSE:003816	21.7	16%	1.4
TH	G	Gulf Energy Development PCL SET:GULF	55.9	11%	5.1
CN		China National Nuclear Power Co Ltd SSE:601985	19.9	7%	2.8
DE		Uniper SE XETRA:UN0	15.9	3%	5.3
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -760.6	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.7	1%	12.7
CN		Huaneng Power International Inc SSE:600011	11.9	N/A	N/A

Adani Power Ltd
NSE:ADANIPOWER

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ADANIPOWER Competitors Multiples
Adani Power Ltd Competitors

See Also

Company

Help

Tools

Stocks

Adani Power Ltd NSE:ADANIPOWER

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ADANIPOWER Competitors Multiples Adani Power Ltd Competitors

See Also

Company

Help

Tools

Stocks

Adani Power Ltd
NSE:ADANIPOWER

ADANIPOWER Competitors Multiples
Adani Power Ltd Competitors